Flat E1 2 beds 1 bath

Hindmarsh Close, Shadwell, London E1

London, England · E1

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£-5,930

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 10%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,528	£15,761	£16,155	£16,559	£17,056	£81,058
Total Expenses	£17,241	£17,310	£17,392	£17,477	£17,569	£86,988
Profit Before Tax	£-1,713	£-1,549	£-1,237	£-918	£-513	£-5,930
Profit After Tax	£-1,713	£-1,549	£-1,237	£-918	£-513	£-5,930
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£-1,709	£-1,546	£5,663	£11,399	£15,877	£29,684
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-2%	-1%	5%	10%	15%	27%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change